XML 15 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Statements of Shareholders' Equity - USD ($)
shares in Thousands
Total
HSCP LLC Membership Units
Pubco Shares (as converted)
Share Capital
Treasury Stock
Accumulated Deficit
Shareholders' Equity
Noncontrolling Interest
Additional Paid-in Capital [Member]
Balance at the beginning of the period (in shares) at Dec. 31, 2018   0 79,164            
Balance at the beginning of the period at Dec. 31, 2018 $ 486,276,000     $ 414,757,000 $ (21,054,000) $ (38,349,000) $ 355,354,000 $ 130,922,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock Issued During Period, Shares, Acquisitions   0 211            
Stock Issued During Period, Value, Acquisitions 7,948,000     3,948,000 0 0 3,948,000 4,000,000  
NCI adjustments for changes in ownership, shares   0 643            
NCI adjustments for changes in ownership, value 0     3,640,000 0 0 3,640,000 (3,640,000)  
Stock Issued During Period, Shares, Other   0 12            
Other equity transactions 264,000     264,000 0 0 264,000 0  
Equity-based compensation shares   0 190            
Equity-based compensation expense and related issuances 16,187,000     16,187,000 0 0 16,187,000 0  
Net loss (30,804,000)     0 0 (23,377,000) (23,377,000) (7,427,000)  
Balance at the end of the period at Mar. 31, 2019 479,871,000     438,796,000 (21,054,000) (61,726,000) 356,016,000 123,855,000  
Balance at the end of the period (in shares) at Mar. 31, 2019   0 80,220            
Balance at the beginning of the period (in shares) at Dec. 31, 2018   0 79,164            
Balance at the beginning of the period at Dec. 31, 2018 486,276,000     414,757,000 (21,054,000) (38,349,000) 355,354,000 130,922,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
NCI adjustments for changes in ownership, value 12,180,000                
Debt Instrument, Convertible, Beneficial Conversion Feature 0                
Net loss (80,069,000)                
Balance at the end of the period at Jun. 30, 2019 542,705,000     539,017,000 (21,054,000) (99,267,000) 418,696,000 124,009,000  
Balance at the end of the period (in shares) at Jun. 30, 2019   0 85,960            
Balance at the beginning of the period (in shares) at Mar. 31, 2019   0 80,220            
Balance at the beginning of the period at Mar. 31, 2019 479,871,000     438,796,000 (21,054,000) (61,726,000) 356,016,000 123,855,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock Issued During Period, Shares, New Issues     4,770            
Stock Issued During Period, Shares, Acquisitions   0              
Stock Issued During Period, Value, New Issues 95,622,000       0 0 95,266,000 356,000 $ 95,266,000
NCI adjustments for changes in ownership, shares   0 388            
NCI adjustments for changes in ownership, value 0     (15,820,000) 0 0 (15,820,000) 15,820,000  
Proceeds from Noncontrolling Interests (4,298,000)     0 0 0 0 (4,298,000)  
Stock Issued During Period, Shares, Other   0 294            
Other equity transactions 5,201,000     5,201,000 0 0 5,201,000 0  
Equity-based compensation shares   0 288            
Equity-based compensation expense and related issuances 15,574,000     15,574,000 0 0 15,574,000 0  
Net loss (49,265,000)     0 0 (37,541,000) (37,541,000) (11,724,000)  
Balance at the end of the period at Jun. 30, 2019 542,705,000     539,017,000 (21,054,000) (99,267,000) 418,696,000 124,009,000  
Balance at the end of the period (in shares) at Jun. 30, 2019   0 85,960            
Balance at the beginning of the period at Dec. 31, 2019 494,794,000   $ 90,646,000 615,678,000 (21,054,000) (188,617,000) 406,007,000 88,787,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock Issued During Period, Shares, Acquisitions     6,085            
Stock Issued During Period, Value, Acquisitions 27,887,000     27,887,000     27,887,000    
NCI adjustments for changes in ownership, shares     113            
NCI adjustments for changes in ownership, value 0     (6,564,000)     (6,564,000) 6,564,000  
Proceeds from Noncontrolling Interests (18,000)             (18,000)  
Equity-based compensation shares     586            
Equity-based compensation expense and related issuances 34,737,000     34,737,000     34,737,000    
Net loss (222,229,000)     0   (171,954,000) (171,954,000) (50,275,000)  
Balance at the end of the period at Mar. 31, 2020 335,171,000     671,738,000 (21,054,000) (360,571,000) 290,113,000 45,058,000  
Balance at the end of the period (in shares) at Mar. 31, 2020   0 97,430            
Balance at the beginning of the period at Dec. 31, 2019 494,794,000   $ 90,646,000 615,678,000 (21,054,000) (188,617,000) 406,007,000 88,787,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
NCI adjustments for changes in ownership, value 5,587,000                
Debt Instrument, Convertible, Beneficial Conversion Feature 523,000                
Net loss (266,599,000)                
Balance at the end of the period at Jun. 30, 2020 311,555,000     693,425,000 (21,054,000) (397,763,000) 274,608,000 36,947,000  
Balance at the end of the period (in shares) at Jun. 30, 2020   3,861 98,566            
Balance at the beginning of the period (in shares) at Mar. 31, 2020   0 97,430            
Balance at the beginning of the period at Mar. 31, 2020 335,171,000     671,738,000 (21,054,000) (360,571,000) 290,113,000 45,058,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
NCI adjustments for changes in ownership, shares   3,861 272            
NCI adjustments for changes in ownership, value 0     977,000     977,000 (977,000)  
Proceeds from Noncontrolling Interests 0             0  
Debt Instrument, Convertible, Beneficial Conversion Feature 523,000     523,000     523,000    
Other equity transactions 0                
Equity-based compensation shares     864            
Equity-based compensation expense and related issuances 20,187,000     20,187,000     20,187,000    
Net loss (44,370,000)         (37,192,000) (37,192,000) (7,178,000)  
Balance at the end of the period at Jun. 30, 2020 $ 311,555,000     $ 693,425,000 $ (21,054,000) $ (397,763,000) $ 274,608,000 $ 36,947,000  
Balance at the end of the period (in shares) at Jun. 30, 2020   3,861 98,566